[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -81.12%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 162,515 119,160 76,343 25,885 95,898 79,542 52,550 111.82%
PBT 11,139 10,102 6,272 1,761 8,381 10,307 6,019 50.56%
Tax -1,646 -133 -177 -108 373 -213 -91 585.43%
NP 9,493 9,969 6,095 1,653 8,754 10,094 5,928 36.75%
-
NP to SH 9,497 9,969 6,095 1,653 8,754 10,094 5,928 36.79%
-
Tax Rate 14.78% 1.32% 2.82% 6.13% -4.45% 2.07% 1.51% -
Total Cost 153,022 109,191 70,248 24,232 87,144 69,448 46,622 120.37%
-
Net Worth 143,896 136,828 131,862 131,288 131,909 131,735 128,497 7.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,282 - - - 4,282 - - -
Div Payout % 45.09% - - - 48.92% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 143,896 136,828 131,862 131,288 131,909 131,735 128,497 7.81%
NOSH 171,305 171,035 171,250 170,505 171,311 171,084 171,329 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.84% 8.37% 7.98% 6.39% 9.13% 12.69% 11.28% -
ROE 6.60% 7.29% 4.62% 1.26% 6.64% 7.66% 4.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.87 69.67 44.58 15.18 55.98 46.49 30.67 111.86%
EPS 5.56 5.82 3.56 0.97 5.11 5.90 3.46 37.07%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.84 0.80 0.77 0.77 0.77 0.77 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 170,505
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.80 38.72 24.80 8.41 31.16 25.84 17.07 111.85%
EPS 3.09 3.24 1.98 0.54 2.84 3.28 1.93 36.73%
DPS 1.39 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.4675 0.4446 0.4284 0.4266 0.4286 0.428 0.4175 7.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.28 0.44 0.44 0.49 0.42 0.45 -
P/RPS 0.33 0.40 0.99 2.90 0.88 0.90 1.47 -62.96%
P/EPS 5.59 4.80 12.36 45.39 9.59 7.12 13.01 -42.97%
EY 17.88 20.82 8.09 2.20 10.43 14.05 7.69 75.23%
DY 8.06 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.37 0.35 0.57 0.57 0.64 0.55 0.60 -27.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 27/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.36 0.31 0.41 0.44 0.48 0.50 0.42 -
P/RPS 0.38 0.44 0.92 2.90 0.86 1.08 1.37 -57.36%
P/EPS 6.49 5.32 11.52 45.39 9.39 8.47 12.14 -34.05%
EY 15.40 18.80 8.68 2.20 10.65 11.80 8.24 51.55%
DY 6.94 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.43 0.39 0.53 0.57 0.62 0.65 0.56 -16.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment